|
Revenue
|
| 0.06M | 0.06M | 0.04M | | 0.16M | 0.16M | | 0.23M | 0.29M | 0.41M | 0.50M | 0.41M | 0.41M | 0.49M | 0.54M | 0.54M | 0.50M | 0.54M | 0.53M | 0.53M | 0.18M | 0.26M | 0.26M | 0.28M | 0.32M | 0.34M | 0.32M | 0.30M | 0.30M | 0.30M | 0.31M | 0.35M | 0.55M | 0.39M | 0.54M | 0.94M | 0.50M | 0.61M | 0.61M | 0.69M | 0.77M | 0.72M | 0.71M | 0.84M | 0.69M | 1.03M | 1.23M | 0.97M | 0.94M | 1.01M |
|
Depreciation & Amortization - Total
|
| | | | | | | | 0.00M | 0.00M | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | 3.84M | 3.84M | 3.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.02M | 0.00M | 0.02M | 0.01M | | | |
|
Share-based Compensation (IS)
|
| | | | | | | | 0.07M | 0.11M | 0.12M | 0.16M | 0.18M | 0.09M | 0.09M | 0.11M | 0.22M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
338.00 | 0.01M | 0.07M | 0.02M | 0.00M | 0.00M | 0.00M | 0.14M | 0.06M | 0.07M | 0.07M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.05M | 0.06M | 0.04M | 0.03M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.05M | 0.09M | 0.08M | 0.10M | 0.10M | 0.09M | 0.08M | 0.10M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 0.09M | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| -0.07M | 199.00 | | -3.92M | -3.84M | -3.84M | 5.80M | 0.29M | 0.78M | 0.63M | 0.59M | 0.54M | 0.38M | 0.31M | 0.60M | 0.36M | 0.31M | 0.26M | 0.29M | 0.34M | 2.13M | 0.22M | 0.31M | 0.32M | 0.25M | 0.24M | 0.25M | 0.31M | 0.24M | 0.21M | 0.22M | 0.34M | 0.36M | 0.39M | 0.48M | 0.86M | 0.44M | 0.61M | 0.58M | 0.62M | 0.61M | 0.58M | 0.52M | 0.61M | 0.49M | 0.48M | 0.73M | 0.49M | 0.60M | 0.58M |
|
Operating Expenses
|
537.00 | 0.01M | 0.09M | 0.01M | 0.00M | 0.00M | 0.00M | 5.94M | 0.36M | 0.85M | 0.70M | 0.67M | 0.59M | 0.52M | 0.36M | 0.65M | 0.41M | 0.36M | 0.33M | 0.33M | 0.38M | 2.17M | 0.27M | 0.38M | 0.36M | 0.28M | 0.30M | 0.31M | 0.37M | 0.29M | 0.25M | 0.27M | 0.39M | 0.41M | 0.44M | 0.54M | 0.93M | 0.51M | 0.66M | 0.67M | 0.71M | 0.71M | 0.67M | 0.63M | 0.71M | 0.59M | 0.58M | 0.81M | 0.55M | 0.67M | 0.65M |
|
Operating Income
|
-537.00M | 0.05M | -0.03M | 0.03M | -0.00M | -0.00M | -0.00M | -5.47M | -0.13M | -0.56M | -0.29M | -0.17M | -0.18M | -0.11M | 0.13M | -0.11M | 0.13M | 0.15M | 0.21M | 0.20M | 0.15M | -1.99M | -0.01M | -0.11M | -0.08M | 0.04M | 0.03M | 0.01M | -0.07M | 0.01M | 0.05M | 0.04M | -0.04M | 0.14M | -0.05M | 0.00M | 0.01M | -0.01M | -0.05M | -0.06M | -0.02M | 0.06M | 0.05M | 0.08M | 0.13M | 0.10M | 0.45M | 0.43M | 0.43M | 0.27M | 0.37M |
|
EBIT
|
-537.00M | 0.05M | -0.03M | 0.03M | -0.00M | -0.00M | -0.00M | -5.47M | -0.13M | -0.56M | -0.29M | -0.17M | -0.18M | -0.11M | 0.13M | -0.11M | 0.13M | 0.15M | 0.21M | 0.20M | 0.15M | -1.99M | -0.01M | -0.11M | -0.08M | 0.04M | 0.03M | 0.01M | -0.07M | 0.01M | 0.05M | 0.04M | -0.04M | 0.14M | -0.05M | 0.00M | 0.01M | -0.01M | -0.05M | -0.06M | -0.02M | 0.06M | 0.05M | 0.08M | 0.13M | 0.10M | 0.45M | 0.43M | 0.43M | 0.27M | 0.37M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | 0.62M | -0.81M | -0.81M | -0.81M | 2.18M | -0.06M | -0.05M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | 0.75M | -0.03M | -0.03M | 0.14M | -0.03M | -0.03M | 0.05M | -0.12M | 0.11M | -0.03M | | | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.04M | -0.11M | -0.04M | -0.03M | -0.03M | -0.35M | -0.28M | 0.14M | 0.22M | -0.26M | 0.13M | 0.02M | -0.20M | 0.22M | -0.09M | -0.05M | -0.01M |
|
Non Operating Income
|
| | | | -0.00M | 1.02M | -0.81M | -1.28M | -0.06M | -0.05M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | 0.75M | -0.03M | -0.03M | -0.01M | -0.03M | -0.03M | 0.02M | -0.03M | 0.08M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.04M | -0.11M | -0.04M | -0.03M | -0.03M | -0.35M | -0.28M | -0.02M | 0.07M | -0.42M | -0.03M | -0.14M | -0.39M | 0.02M | -0.28M | -0.25M | -0.21M |
|
EBT
|
-537.00 | 0.05M | -0.03M | -1.09M | -0.00M | 1.02M | -0.00M | -6.75M | -0.18M | -0.61M | -0.35M | -0.23M | -0.24M | -0.17M | 0.07M | -0.17M | 0.89M | 0.12M | 0.18M | 0.19M | 0.12M | -2.02M | 0.01M | -0.14M | -0.01M | 0.01M | 0.00M | -0.02M | -0.10M | -0.02M | 0.03M | 0.01M | -0.07M | 0.11M | -0.10M | -0.11M | -0.03M | -0.04M | -0.08M | -0.42M | -0.31M | 0.05M | 0.11M | -0.39M | 0.10M | -0.03M | 0.06M | 0.45M | 0.15M | 0.03M | 0.16M |
|
Profit After Tax
|
-537.00 | 0.05M | -0.03M | -1.09M | -6.57M | 1.02M | -0.00M | -6.75M | -0.18M | -0.61M | -0.35M | -0.23M | -0.24M | -0.17M | 0.07M | -0.17M | 0.89M | 0.12M | 0.18M | 0.19M | 0.12M | -2.02M | 0.01M | -0.14M | -0.01M | 0.01M | 0.00M | -0.02M | -0.10M | -0.02M | 0.03M | 0.01M | -0.07M | 0.11M | -0.10M | -0.11M | -0.03M | -0.04M | -0.08M | -0.43M | -0.31M | 0.04M | 0.11M | -0.39M | 0.10M | -0.03M | 0.06M | 0.45M | 0.15M | 0.03M | 0.16M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | -0.00M | -0.01M | | -0.04M | | | | | | | -0.00M |
|
Income from Continuing Operations
|
-537.00 | 0.05M | -0.03M | -1.09M | -0.00M | 1.02M | -0.00M | -6.75M | -0.18M | -0.61M | -0.35M | -0.23M | -0.24M | -0.17M | 0.07M | -0.17M | 0.89M | 0.12M | 0.18M | 0.19M | 0.12M | -2.02M | 0.01M | -0.14M | -0.01M | 0.01M | 0.00M | -0.02M | -0.10M | -0.02M | 0.03M | 0.01M | -0.07M | 0.11M | -0.10M | -0.11M | -0.03M | -0.04M | -0.08M | -0.42M | -0.31M | 0.05M | 0.11M | -0.39M | 0.10M | -0.03M | 0.06M | 0.45M | 0.15M | 0.03M | 0.16M |
|
Consolidated Net Income
|
-537.00 | 0.05M | -0.03M | -1.09M | -0.00M | 1.02M | -0.00M | -6.75M | -0.18M | -0.61M | -0.35M | -0.23M | -0.24M | -0.17M | 0.07M | -0.17M | 0.89M | 0.12M | 0.18M | 0.19M | 0.12M | -2.02M | 0.01M | -0.14M | -0.01M | 0.01M | 0.00M | -0.02M | -0.10M | -0.02M | 0.03M | 0.01M | -0.07M | 0.11M | -0.10M | -0.11M | -0.03M | -0.04M | -0.08M | -0.42M | -0.31M | 0.05M | 0.11M | -0.39M | 0.10M | -0.03M | 0.06M | 0.45M | 0.15M | 0.03M | 0.16M |
|
Income towards Parent Company
|
-537.00 | 0.05M | -0.03M | -1.09M | -0.00M | 1.02M | -0.00M | -6.75M | -0.18M | -0.61M | -0.35M | -0.23M | -0.24M | -0.17M | 0.07M | -0.17M | 0.89M | 0.12M | 0.18M | 0.19M | 0.12M | -2.02M | 0.01M | -0.14M | -0.01M | 0.01M | 0.00M | -0.02M | -0.10M | -0.02M | 0.03M | 0.01M | -0.07M | 0.11M | -0.10M | -0.11M | -0.03M | -0.04M | -0.08M | -0.42M | -0.31M | 0.05M | 0.11M | -0.39M | 0.10M | -0.03M | 0.06M | 0.45M | 0.15M | 0.03M | 0.16M |
|
Net Income towards Common Stockholders
|
-537.00 | 0.05M | -0.03M | -1.09M | -0.00M | 1.02M | -0.00M | -6.75M | -0.18M | -0.61M | -0.35M | -0.23M | -0.24M | -0.17M | 0.07M | -0.17M | 0.89M | 0.12M | 0.18M | 0.19M | 0.11M | -2.02M | 0.01M | -0.14M | -0.01M | 0.01M | 0.00M | -0.02M | -0.10M | -0.02M | 0.03M | 0.01M | -0.07M | -0.04M | -0.10M | -0.11M | -0.03M | -0.04M | -0.08M | -0.42M | -0.31M | 0.04M | 0.11M | -0.39M | 0.13M | -0.03M | 0.09M | 0.45M | 0.15M | 0.06M | 0.19M |
|
EPS (Basic)
|
| 0.03 | -0.02 | -0.89 | 0.00 | 0.67 | -3.79 | -0.85 | -0.01 | -0.03 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.05 | 0.01 | 0.01 | 0.01 | 0.01 | -0.12 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | -0.04 | -0.03 | 0.00 | 0.01 | -0.03 | 0.01 | 0.00 | 0.01 | 0.04 | 0.01 | 0.00 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
| 852.40 | -0.02 | -0.89 | | | 0.00 | | | | | | -0.01 | -0.01 | 0.00 | -0.01 | 0.05 | 0.01 | 0.01 | 0.01 | 0.01 | -0.12 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | -0.03 | -0.03 | 0.00 | 0.01 | -0.03 | 0.01 | 0.00 | 0.01 | 0.05 | 0.01 | 0.00 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
| 1.55M | 1.59M | 1.22M | 1.47M | 1.52M | 660.00 | 7.93M | 18.53M | 19.03M | 18.49M | 18.13M | 17.11M | 17.14M | 17.16M | 17.15M | 17.27M | 17.31M | 17.32M | 17.31M | 17.40M | 17.43M | 17.44M | 17.43M | 11.95M | 11.92M | 11.92M | 11.91M | 12.00M | 12.01M | 12.01M | 12.01M | 12.10M | 12.20M | 12.20M | 12.18M | 12.20M | 12.20M | 12.20M | | 12.20M | 12.20M | 12.20M | | 12.10M | 12.10M | 12.10M | | | 12.08M | 12.06M |
|
Shares Outstanding (Diluted Average)
|
| 60.00 | 1.59M | 1.22M | | | 1.62M | | | | | | 17.11M | 17.14M | 17.16M | 17.15M | 18.46M | 18.13M | 18.14M | 17.48M | 17.40M | 17.43M | 17.44M | 17.43M | 11.95M | 11.92M | 11.92M | 11.91M | 12.00M | 12.01M | 12.01M | 12.01M | 12.10M | 12.60M | 12.20M | 12.18M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.60M | 12.60M | 12.18M | 12.50M | 12.50M | 12.50M | | | 12.48M | 12.46M |
|
EBITDA
|
-537.00M | 0.05M | -0.03M | 0.03M | -0.00M | -0.00M | -0.00M | -5.47M | -0.13M | -0.56M | -0.29M | -0.17M | -0.18M | -0.11M | 0.13M | -0.11M | 0.13M | 0.15M | 0.21M | 0.20M | 0.15M | -1.99M | -0.01M | -0.11M | -0.08M | 0.04M | 0.03M | 0.01M | -0.07M | 0.01M | 0.05M | 0.04M | -0.04M | 0.14M | -0.05M | 0.00M | 0.01M | -0.01M | -0.05M | -0.06M | -0.02M | 0.06M | 0.05M | 0.08M | 0.13M | 0.10M | 0.45M | 0.43M | 0.43M | 0.27M | 0.37M |
|
Interest Expenses
|
| | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 | 0.03M | 300.00 | 300.00 | 300.00 | 600.00 | 0.06M | 0.03M | 0.07M | 0.15M | -0.09M | 0.03M | 0.53M | 0.16M | | | | | | |